[PASDEC] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -65.49%
YoY- -8.9%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 40,090 27,540 29,154 29,556 87,816 98,322 86,596 -40.07%
PBT 2,423 9,552 6,380 2,624 9,402 12,373 7,816 -54.09%
Tax -715 -1,274 62 36 -1,695 -58 -134 204.42%
NP 1,708 8,277 6,442 2,660 7,707 12,314 7,682 -63.19%
-
NP to SH 1,708 8,277 6,442 2,660 7,707 12,314 7,682 -63.19%
-
Tax Rate 29.51% 13.34% -0.97% -1.37% 18.03% 0.47% 1.71% -
Total Cost 38,382 19,262 22,712 26,896 80,109 86,008 78,914 -38.07%
-
Net Worth 322,036 318,995 314,902 312,284 311,579 315,068 315,575 1.35%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 322,036 318,995 314,902 312,284 311,579 315,068 315,575 1.35%
NOSH 196,363 191,015 179,944 179,473 180,103 180,038 180,328 5.82%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.26% 30.06% 22.10% 9.00% 8.78% 12.52% 8.87% -
ROE 0.53% 2.59% 2.05% 0.85% 2.47% 3.91% 2.43% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 20.42 14.42 16.20 16.47 48.76 54.61 48.02 -43.36%
EPS 0.83 4.33 3.58 1.48 4.28 6.84 4.26 -66.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.67 1.75 1.74 1.73 1.75 1.75 -4.22%
Adjusted Per Share Value based on latest NOSH - 179,473
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.01 6.88 7.28 7.38 21.93 24.56 21.63 -40.08%
EPS 0.43 2.07 1.61 0.66 1.92 3.08 1.92 -63.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8043 0.7968 0.7865 0.78 0.7782 0.7869 0.7882 1.35%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.58 0.60 0.58 0.47 0.50 0.50 0.66 -
P/RPS 2.84 4.16 3.58 2.85 1.03 0.92 1.37 62.36%
P/EPS 66.68 13.85 16.20 31.71 11.68 7.31 15.49 163.92%
EY 1.50 7.22 6.17 3.15 8.56 13.68 6.45 -62.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.33 0.27 0.29 0.29 0.38 -5.32%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 24/12/03 27/08/03 26/05/03 27/02/03 28/11/02 23/08/02 -
Price 0.64 0.57 0.67 0.59 0.50 0.51 0.70 -
P/RPS 3.13 3.95 4.14 3.58 1.03 0.93 1.46 66.03%
P/EPS 73.58 13.15 18.72 39.81 11.68 7.46 16.43 170.95%
EY 1.36 7.60 5.34 2.51 8.56 13.41 6.09 -63.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.38 0.34 0.29 0.29 0.40 -1.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment